Borrow amount

$300,000

Advertised Rate

2.04

% p.a

Fixed - 3 years

Loan term
25 Years
Repayment frequency
Monthly
Monthly Repayments
$1,277
Number of repayments
300
Total interest paid
$83,224
Total Repayments

$383,223

Go to site

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Aug 2021$767.41$510.00$1,277.41$299,232.59
2Sep 2021$768.71$508.70$1,277.41$298,463.88
3Oct 2021$770.02$507.39$1,277.41$297,693.86
4Nov 2021$771.33$506.08$1,277.41$296,922.53
5Dec 2021$772.64$504.77$1,277.41$296,149.89
2021 Total$3,850.11$2,536.94$6,387.05
6Jan 2022$773.96$503.45$1,277.41$295,375.93
7Feb 2022$775.27$502.14$1,277.41$294,600.66
8Mar 2022$776.59$500.82$1,277.41$293,824.07
9Apr 2022$777.91$499.50$1,277.41$293,046.16
10May 2022$779.23$498.18$1,277.41$292,266.93
11Jun 2022$780.56$496.85$1,277.41$291,486.37
12Jul 2022$781.88$495.53$1,277.41$290,704.49
13Aug 2022$783.21$494.20$1,277.41$289,921.28
14Sep 2022$784.54$492.87$1,277.41$289,136.74
15Oct 2022$785.88$491.53$1,277.41$288,350.86
16Nov 2022$787.21$490.20$1,277.41$287,563.65
17Dec 2022$788.55$488.86$1,277.41$286,775.10
2022 Total$9,374.79$5,954.13$15,328.92
18Jan 2023$789.89$487.52$1,277.41$285,985.21
19Feb 2023$791.24$486.17$1,277.41$285,193.97
20Mar 2023$792.58$484.83$1,277.41$284,401.39
21Apr 2023$793.93$483.48$1,277.41$283,607.46
22May 2023$795.28$482.13$1,277.41$282,812.18
23Jun 2023$796.63$480.78$1,277.41$282,015.55
24Jul 2023$797.98$479.43$1,277.41$281,217.57
25Aug 2023$799.34$478.07$1,277.41$280,418.23
26Sep 2023$800.70$476.71$1,277.41$279,617.53
27Oct 2023$802.06$475.35$1,277.41$278,815.47
28Nov 2023$803.42$473.99$1,277.41$278,012.05
29Dec 2023$804.79$472.62$1,277.41$277,207.26
2023 Total$9,567.84$5,761.08$15,328.92
30Jan 2024$806.16$471.25$1,277.41$276,401.10
31Feb 2024$807.53$469.88$1,277.41$275,593.57
32Mar 2024$808.90$468.51$1,277.41$274,784.67
33Apr 2024$810.28$467.13$1,277.41$273,974.39
34May 2024$811.65$465.76$1,277.41$273,162.74
35Jun 2024$813.03$464.38$1,277.41$272,349.71
36Jul 2024$814.42$462.99$1,277.41$271,535.29
37Aug 2024$815.80$461.61$1,277.41$270,719.49
38Sep 2024$817.19$460.22$1,277.41$269,902.30
39Oct 2024$818.58$458.83$1,277.41$269,083.72
40Nov 2024$819.97$457.44$1,277.41$268,263.75
41Dec 2024$821.36$456.05$1,277.41$267,442.39
2024 Total$9,764.87$5,564.05$15,328.92
42Jan 2025$822.76$454.65$1,277.41$266,619.63
43Feb 2025$824.16$453.25$1,277.41$265,795.47
44Mar 2025$825.56$451.85$1,277.41$264,969.91
45Apr 2025$826.96$450.45$1,277.41$264,142.95
46May 2025$828.37$449.04$1,277.41$263,314.58
47Jun 2025$829.78$447.63$1,277.41$262,484.80
48Jul 2025$831.19$446.22$1,277.41$261,653.61
49Aug 2025$832.60$444.81$1,277.41$260,821.01
50Sep 2025$834.01$443.40$1,277.41$259,987.00
51Oct 2025$835.43$441.98$1,277.41$259,151.57
52Nov 2025$836.85$440.56$1,277.41$258,314.72
53Dec 2025$838.27$439.14$1,277.41$257,476.45
2025 Total$9,965.94$5,362.98$15,328.92
54Jan 2026$839.70$437.71$1,277.41$256,636.75
55Feb 2026$841.13$436.28$1,277.41$255,795.62
56Mar 2026$842.56$434.85$1,277.41$254,953.06
57Apr 2026$843.99$433.42$1,277.41$254,109.07
58May 2026$845.42$431.99$1,277.41$253,263.65
59Jun 2026$846.86$430.55$1,277.41$252,416.79
60Jul 2026$848.30$429.11$1,277.41$251,568.49
61Aug 2026$849.74$427.67$1,277.41$250,718.75
62Sep 2026$851.19$426.22$1,277.41$249,867.56
63Oct 2026$852.64$424.77$1,277.41$249,014.92
64Nov 2026$854.08$423.33$1,277.41$248,160.84
65Dec 2026$855.54$421.87$1,277.41$247,305.30
2026 Total$10,171.15$5,157.77$15,328.92
66Jan 2027$856.99$420.42$1,277.41$246,448.31
67Feb 2027$858.45$418.96$1,277.41$245,589.86
68Mar 2027$859.91$417.50$1,277.41$244,729.95
69Apr 2027$861.37$416.04$1,277.41$243,868.58
70May 2027$862.83$414.58$1,277.41$243,005.75
71Jun 2027$864.30$413.11$1,277.41$242,141.45
72Jul 2027$865.77$411.64$1,277.41$241,275.68
73Aug 2027$867.24$410.17$1,277.41$240,408.44
74Sep 2027$868.72$408.69$1,277.41$239,539.72
75Oct 2027$870.19$407.22$1,277.41$238,669.53
76Nov 2027$871.67$405.74$1,277.41$237,797.86
77Dec 2027$873.15$404.26$1,277.41$236,924.71
2027 Total$10,380.59$4,948.33$15,328.92
78Jan 2028$874.64$402.77$1,277.41$236,050.07
79Feb 2028$876.12$401.29$1,277.41$235,173.95
80Mar 2028$877.61$399.80$1,277.41$234,296.34
81Apr 2028$879.11$398.30$1,277.41$233,417.23
82May 2028$880.60$396.81$1,277.41$232,536.63
83Jun 2028$882.10$395.31$1,277.41$231,654.53
84Jul 2028$883.60$393.81$1,277.41$230,770.93
85Aug 2028$885.10$392.31$1,277.41$229,885.83
86Sep 2028$886.60$390.81$1,277.41$228,999.23
87Oct 2028$888.11$389.30$1,277.41$228,111.12
88Nov 2028$889.62$387.79$1,277.41$227,221.50
89Dec 2028$891.13$386.28$1,277.41$226,330.37
2028 Total$10,594.34$4,734.58$15,328.92
90Jan 2029$892.65$384.76$1,277.41$225,437.72
91Feb 2029$894.17$383.24$1,277.41$224,543.55
92Mar 2029$895.69$381.72$1,277.41$223,647.86
93Apr 2029$897.21$380.20$1,277.41$222,750.65
94May 2029$898.73$378.68$1,277.41$221,851.92
95Jun 2029$900.26$377.15$1,277.41$220,951.66
96Jul 2029$901.79$375.62$1,277.41$220,049.87
97Aug 2029$903.33$374.08$1,277.41$219,146.54
98Sep 2029$904.86$372.55$1,277.41$218,241.68
99Oct 2029$906.40$371.01$1,277.41$217,335.28
100Nov 2029$907.94$369.47$1,277.41$216,427.34
101Dec 2029$909.48$367.93$1,277.41$215,517.86
2029 Total$10,812.51$4,516.41$15,328.92
102Jan 2030$911.03$366.38$1,277.41$214,606.83
103Feb 2030$912.58$364.83$1,277.41$213,694.25
104Mar 2030$914.13$363.28$1,277.41$212,780.12
105Apr 2030$915.68$361.73$1,277.41$211,864.44
106May 2030$917.24$360.17$1,277.41$210,947.20
107Jun 2030$918.80$358.61$1,277.41$210,028.40
108Jul 2030$920.36$357.05$1,277.41$209,108.04
109Aug 2030$921.93$355.48$1,277.41$208,186.11
110Sep 2030$923.49$353.92$1,277.41$207,262.62
111Oct 2030$925.06$352.35$1,277.41$206,337.56
112Nov 2030$926.64$350.77$1,277.41$205,410.92
113Dec 2030$928.21$349.20$1,277.41$204,482.71
2030 Total$11,035.15$4,293.77$15,328.92
114Jan 2031$929.79$347.62$1,277.41$203,552.92
115Feb 2031$931.37$346.04$1,277.41$202,621.55
116Mar 2031$932.95$344.46$1,277.41$201,688.60
117Apr 2031$934.54$342.87$1,277.41$200,754.06
118May 2031$936.13$341.28$1,277.41$199,817.93
119Jun 2031$937.72$339.69$1,277.41$198,880.21
120Jul 2031$939.31$338.10$1,277.41$197,940.90
121Aug 2031$940.91$336.50$1,277.41$196,999.99
122Sep 2031$942.51$334.90$1,277.41$196,057.48
123Oct 2031$944.11$333.30$1,277.41$195,113.37
124Nov 2031$945.72$331.69$1,277.41$194,167.65
125Dec 2031$947.32$330.09$1,277.41$193,220.33
2031 Total$11,262.38$4,066.54$15,328.92
126Jan 2032$948.94$328.47$1,277.41$192,271.39
127Feb 2032$950.55$326.86$1,277.41$191,320.84
128Mar 2032$952.16$325.25$1,277.41$190,368.68
129Apr 2032$953.78$323.63$1,277.41$189,414.90
130May 2032$955.40$322.01$1,277.41$188,459.50
131Jun 2032$957.03$320.38$1,277.41$187,502.47
132Jul 2032$958.66$318.75$1,277.41$186,543.81
133Aug 2032$960.29$317.12$1,277.41$185,583.52
134Sep 2032$961.92$315.49$1,277.41$184,621.60
135Oct 2032$963.55$313.86$1,277.41$183,658.05
136Nov 2032$965.19$312.22$1,277.41$182,692.86
137Dec 2032$966.83$310.58$1,277.41$181,726.03
2032 Total$11,494.3$3,834.62$15,328.92
138Jan 2033$968.48$308.93$1,277.41$180,757.55
139Feb 2033$970.12$307.29$1,277.41$179,787.43
140Mar 2033$971.77$305.64$1,277.41$178,815.66
141Apr 2033$973.42$303.99$1,277.41$177,842.24
142May 2033$975.08$302.33$1,277.41$176,867.16
143Jun 2033$976.74$300.67$1,277.41$175,890.42
144Jul 2033$978.40$299.01$1,277.41$174,912.02
145Aug 2033$980.06$297.35$1,277.41$173,931.96
146Sep 2033$981.73$295.68$1,277.41$172,950.23
147Oct 2033$983.39$294.02$1,277.41$171,966.84
148Nov 2033$985.07$292.34$1,277.41$170,981.77
149Dec 2033$986.74$290.67$1,277.41$169,995.03
2033 Total$11,731$3,597.92$15,328.92
150Jan 2034$988.42$288.99$1,277.41$169,006.61
151Feb 2034$990.10$287.31$1,277.41$168,016.51
152Mar 2034$991.78$285.63$1,277.41$167,024.73
153Apr 2034$993.47$283.94$1,277.41$166,031.26
154May 2034$995.16$282.25$1,277.41$165,036.10
155Jun 2034$996.85$280.56$1,277.41$164,039.25
156Jul 2034$998.54$278.87$1,277.41$163,040.71
157Aug 2034$1,000.24$277.17$1,277.41$162,040.47
158Sep 2034$1,001.94$275.47$1,277.41$161,038.53
159Oct 2034$1,003.64$273.77$1,277.41$160,034.89
160Nov 2034$1,005.35$272.06$1,277.41$159,029.54
161Dec 2034$1,007.06$270.35$1,277.41$158,022.48
2034 Total$11,972.55$3,356.37$15,328.92
162Jan 2035$1,008.77$268.64$1,277.41$157,013.71
163Feb 2035$1,010.49$266.92$1,277.41$156,003.22
164Mar 2035$1,012.20$265.21$1,277.41$154,991.02
165Apr 2035$1,013.93$263.48$1,277.41$153,977.09
166May 2035$1,015.65$261.76$1,277.41$152,961.44
167Jun 2035$1,017.38$260.03$1,277.41$151,944.06
168Jul 2035$1,019.11$258.30$1,277.41$150,924.95
169Aug 2035$1,020.84$256.57$1,277.41$149,904.11
170Sep 2035$1,022.57$254.84$1,277.41$148,881.54
171Oct 2035$1,024.31$253.10$1,277.41$147,857.23
172Nov 2035$1,026.05$251.36$1,277.41$146,831.18
173Dec 2035$1,027.80$249.61$1,277.41$145,803.38
2035 Total$12,219.1$3,109.82$15,328.92
174Jan 2036$1,029.54$247.87$1,277.41$144,773.84
175Feb 2036$1,031.29$246.12$1,277.41$143,742.55
176Mar 2036$1,033.05$244.36$1,277.41$142,709.50
177Apr 2036$1,034.80$242.61$1,277.41$141,674.70
178May 2036$1,036.56$240.85$1,277.41$140,638.14
179Jun 2036$1,038.33$239.08$1,277.41$139,599.81
180Jul 2036$1,040.09$237.32$1,277.41$138,559.72
181Aug 2036$1,041.86$235.55$1,277.41$137,517.86
182Sep 2036$1,043.63$233.78$1,277.41$136,474.23
183Oct 2036$1,045.40$232.01$1,277.41$135,428.83
184Nov 2036$1,047.18$230.23$1,277.41$134,381.65
185Dec 2036$1,048.96$228.45$1,277.41$133,332.69
2036 Total$12,470.69$2,858.23$15,328.92
186Jan 2037$1,050.74$226.67$1,277.41$132,281.95
187Feb 2037$1,052.53$224.88$1,277.41$131,229.42
188Mar 2037$1,054.32$223.09$1,277.41$130,175.10
189Apr 2037$1,056.11$221.30$1,277.41$129,118.99
190May 2037$1,057.91$219.50$1,277.41$128,061.08
191Jun 2037$1,059.71$217.70$1,277.41$127,001.37
192Jul 2037$1,061.51$215.90$1,277.41$125,939.86
193Aug 2037$1,063.31$214.10$1,277.41$124,876.55
194Sep 2037$1,065.12$212.29$1,277.41$123,811.43
195Oct 2037$1,066.93$210.48$1,277.41$122,744.50
196Nov 2037$1,068.74$208.67$1,277.41$121,675.76
197Dec 2037$1,070.56$206.85$1,277.41$120,605.20
2037 Total$12,727.49$2,601.43$15,328.92
198Jan 2038$1,072.38$205.03$1,277.41$119,532.82
199Feb 2038$1,074.20$203.21$1,277.41$118,458.62
200Mar 2038$1,076.03$201.38$1,277.41$117,382.59
201Apr 2038$1,077.86$199.55$1,277.41$116,304.73
202May 2038$1,079.69$197.72$1,277.41$115,225.04
203Jun 2038$1,081.53$195.88$1,277.41$114,143.51
204Jul 2038$1,083.37$194.04$1,277.41$113,060.14
205Aug 2038$1,085.21$192.20$1,277.41$111,974.93
206Sep 2038$1,087.05$190.36$1,277.41$110,887.88
207Oct 2038$1,088.90$188.51$1,277.41$109,798.98
208Nov 2038$1,090.75$186.66$1,277.41$108,708.23
209Dec 2038$1,092.61$184.80$1,277.41$107,615.62
2038 Total$12,989.58$2,339.34$15,328.92
210Jan 2039$1,094.46$182.95$1,277.41$106,521.16
211Feb 2039$1,096.32$181.09$1,277.41$105,424.84
212Mar 2039$1,098.19$179.22$1,277.41$104,326.65
213Apr 2039$1,100.05$177.36$1,277.41$103,226.60
214May 2039$1,101.92$175.49$1,277.41$102,124.68
215Jun 2039$1,103.80$173.61$1,277.41$101,020.88
216Jul 2039$1,105.67$171.74$1,277.41$99,915.21
217Aug 2039$1,107.55$169.86$1,277.41$98,807.66
218Sep 2039$1,109.44$167.97$1,277.41$97,698.22
219Oct 2039$1,111.32$166.09$1,277.41$96,586.90
220Nov 2039$1,113.21$164.20$1,277.41$95,473.69
221Dec 2039$1,115.10$162.31$1,277.41$94,358.59
2039 Total$13,257.03$2,071.89$15,328.92
222Jan 2040$1,117.00$160.41$1,277.41$93,241.59
223Feb 2040$1,118.90$158.51$1,277.41$92,122.69
224Mar 2040$1,120.80$156.61$1,277.41$91,001.89
225Apr 2040$1,122.71$154.70$1,277.41$89,879.18
226May 2040$1,124.62$152.79$1,277.41$88,754.56
227Jun 2040$1,126.53$150.88$1,277.41$87,628.03
228Jul 2040$1,128.44$148.97$1,277.41$86,499.59
229Aug 2040$1,130.36$147.05$1,277.41$85,369.23
230Sep 2040$1,132.28$145.13$1,277.41$84,236.95
231Oct 2040$1,134.21$143.20$1,277.41$83,102.74
232Nov 2040$1,136.14$141.27$1,277.41$81,966.60
233Dec 2040$1,138.07$139.34$1,277.41$80,828.53
2040 Total$13,530.06$1,798.86$15,328.92
234Jan 2041$1,140.00$137.41$1,277.41$79,688.53
235Feb 2041$1,141.94$135.47$1,277.41$78,546.59
236Mar 2041$1,143.88$133.53$1,277.41$77,402.71
237Apr 2041$1,145.83$131.58$1,277.41$76,256.88
238May 2041$1,147.77$129.64$1,277.41$75,109.11
239Jun 2041$1,149.72$127.69$1,277.41$73,959.39
240Jul 2041$1,151.68$125.73$1,277.41$72,807.71
241Aug 2041$1,153.64$123.77$1,277.41$71,654.07
242Sep 2041$1,155.60$121.81$1,277.41$70,498.47
243Oct 2041$1,157.56$119.85$1,277.41$69,340.91
244Nov 2041$1,159.53$117.88$1,277.41$68,181.38
245Dec 2041$1,161.50$115.91$1,277.41$67,019.88
2041 Total$13,808.65$1,520.27$15,328.92
246Jan 2042$1,163.48$113.93$1,277.41$65,856.40
247Feb 2042$1,165.45$111.96$1,277.41$64,690.95
248Mar 2042$1,167.44$109.97$1,277.41$63,523.51
249Apr 2042$1,169.42$107.99$1,277.41$62,354.09
250May 2042$1,171.41$106.00$1,277.41$61,182.68
251Jun 2042$1,173.40$104.01$1,277.41$60,009.28
252Jul 2042$1,175.39$102.02$1,277.41$58,833.89
253Aug 2042$1,177.39$100.02$1,277.41$57,656.50
254Sep 2042$1,179.39$98.02$1,277.41$56,477.11
255Oct 2042$1,181.40$96.01$1,277.41$55,295.71
256Nov 2042$1,183.41$94.00$1,277.41$54,112.30
257Dec 2042$1,185.42$91.99$1,277.41$52,926.88
2042 Total$14,093$1,235.92$15,328.92
258Jan 2043$1,187.43$89.98$1,277.41$51,739.45
259Feb 2043$1,189.45$87.96$1,277.41$50,550.00
260Mar 2043$1,191.48$85.94$1,277.42$49,358.52
261Apr 2043$1,193.50$83.91$1,277.41$48,165.02
262May 2043$1,195.53$81.88$1,277.41$46,969.49
263Jun 2043$1,197.56$79.85$1,277.41$45,771.93
264Jul 2043$1,199.60$77.81$1,277.41$44,572.33
265Aug 2043$1,201.64$75.77$1,277.41$43,370.69
266Sep 2043$1,203.68$73.73$1,277.41$42,167.01
267Oct 2043$1,205.73$71.68$1,277.41$40,961.28
268Nov 2043$1,207.78$69.63$1,277.41$39,753.50
269Dec 2043$1,209.83$67.58$1,277.41$38,543.67
2043 Total$14,383.21$945.72$15,328.93
270Jan 2044$1,211.89$65.52$1,277.41$37,331.78
271Feb 2044$1,213.95$63.46$1,277.41$36,117.83
272Mar 2044$1,216.01$61.40$1,277.41$34,901.82
273Apr 2044$1,218.08$59.33$1,277.41$33,683.74
274May 2044$1,220.15$57.26$1,277.41$32,463.59
275Jun 2044$1,222.22$55.19$1,277.41$31,241.37
276Jul 2044$1,224.30$53.11$1,277.41$30,017.07
277Aug 2044$1,226.38$51.03$1,277.41$28,790.69
278Sep 2044$1,228.47$48.94$1,277.41$27,562.22
279Oct 2044$1,230.55$46.86$1,277.41$26,331.67
280Nov 2044$1,232.65$44.76$1,277.41$25,099.02
281Dec 2044$1,234.74$42.67$1,277.41$23,864.28
2044 Total$14,679.39$649.53$15,328.92
282Jan 2045$1,236.84$40.57$1,277.41$22,627.44
283Feb 2045$1,238.94$38.47$1,277.41$21,388.50
284Mar 2045$1,241.05$36.36$1,277.41$20,147.45
285Apr 2045$1,243.16$34.25$1,277.41$18,904.29
286May 2045$1,245.27$32.14$1,277.41$17,659.02
287Jun 2045$1,247.39$30.02$1,277.41$16,411.63
288Jul 2045$1,249.51$27.90$1,277.41$15,162.12
289Aug 2045$1,251.63$25.78$1,277.41$13,910.49
290Sep 2045$1,253.76$23.65$1,277.41$12,656.73
291Oct 2045$1,255.89$21.52$1,277.41$11,400.84
292Nov 2045$1,258.03$19.38$1,277.41$10,142.81
293Dec 2045$1,260.17$17.24$1,277.41$8,882.64
2045 Total$14,981.64$347.28$15,328.92
294Jan 2046$1,262.31$15.10$1,277.41$7,620.33
295Feb 2046$1,264.46$12.95$1,277.41$6,355.87
296Mar 2046$1,266.61$10.80$1,277.41$5,089.26
297Apr 2046$1,268.76$8.65$1,277.41$3,820.50
298May 2046$1,270.92$6.49$1,277.41$2,549.58
299Jun 2046$1,273.08$4.33$1,277.41$1,276.50
300Jul 2046$1,275.24$2.17$1,277.41$1.26
2046 Total$8,881.38$60.49$8,941.87